| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.38T | 1.37T | 1.35T | 1.32T | 1.28T | 1.20T |
| Gross Profit | 285.27B | 280.23B | 253.19B | 225.50B | 207.07B | 200.98B |
| EBITDA | 378.97B | 383.27B | 350.96B | 319.04B | 286.18B | 271.85B |
| Net Income | 84.35B | 85.28B | 72.14B | 4.76B | 50.29B | 49.15B |
Balance Sheet | ||||||
| Total Assets | 6.79T | 6.86T | 6.46T | 6.08T | 5.66T | 5.60T |
| Cash, Cash Equivalents and Short-Term Investments | 606.01B | 598.36B | 601.72B | 542.78B | 593.29B | 530.66B |
| Total Debt | 4.97T | 4.94T | 4.76T | 4.52T | 4.27T | 4.30T |
| Total Liabilities | 5.66T | 5.69T | 5.45T | 5.19T | 4.87T | 4.91T |
| Stockholders Equity | 983.99B | 1.03T | 874.47B | 763.63B | 675.46B | 572.67B |
Cash Flow | ||||||
| Free Cash Flow | 94.66B | 94.66B | -191.89B | -41.06B | 215.68B | 46.60B |
| Operating Cash Flow | 112.42B | 51.37B | -176.74B | -31.43B | 227.38B | 51.33B |
| Investing Cash Flow | -31.47B | -31.47B | -108.50B | -31.31B | -16.07B | -97.41B |
| Financing Cash Flow | -43.38B | -43.38B | 261.90B | 6.93B | -201.42B | 18.95B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
| ― | ¥120.59B | 10.52 | ― | 2.80% | 8.89% | -3.00% | |
| ― | ¥903.23B | 10.64 | ― | 3.59% | 2.26% | 9.98% | |
| ― | ¥11.23B | 8.55 | ― | 3.95% | 9.16% | 6.01% | |
| ― | ¥31.14B | 8.43 | ― | 3.91% | -19.27% | 9.04% | |
| ― | ¥40.40B | 7.77 | ― | 4.38% | 14.18% | 45.35% | |
| ― | ¥394.92B | 7.99 | ― | 3.72% | -3.25% | 1.65% | |
| ― | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |